[TSTORE] QoQ Quarter Result on 31-Dec-2005 [#1]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 159.29%
YoY- 7.18%
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 346,406 337,015 406,897 458,898 379,960 317,068 388,309 -7.32%
PBT 3,868 4,290 11,246 21,679 8,186 4,029 11,718 -52.20%
Tax -1,372 -671 -2,560 -7,265 -2,627 -437 -3,904 -50.16%
NP 2,496 3,619 8,686 14,414 5,559 3,592 7,814 -53.23%
-
NP to SH 2,543 3,619 8,686 14,414 5,559 3,592 7,814 -52.65%
-
Tax Rate 35.47% 15.64% 22.76% 33.51% 32.09% 10.85% 33.32% -
Total Cost 343,910 333,396 398,211 444,484 374,401 313,476 380,495 -6.51%
-
Net Worth 201,610 258,691 253,315 247,761 220,754 222,297 220,025 -5.65%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - 4,013 - - -
Div Payout % - - - - 72.20% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 201,610 258,691 253,315 247,761 220,754 222,297 220,025 -5.65%
NOSH 67,203 67,018 66,312 66,423 66,895 67,773 68,543 -1.30%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.72% 1.07% 2.13% 3.14% 1.46% 1.13% 2.01% -
ROE 1.26% 1.40% 3.43% 5.82% 2.52% 1.62% 3.55% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 515.46 502.87 613.60 690.86 567.99 467.83 566.51 -6.09%
EPS 3.80 5.40 13.10 21.70 8.31 5.30 11.40 -51.89%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.00 3.86 3.82 3.73 3.30 3.28 3.21 -4.40%
Adjusted Per Share Value based on latest NOSH - 66,423
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 505.30 491.60 593.54 669.40 554.25 462.51 566.43 -7.32%
EPS 3.71 5.28 12.67 21.03 8.11 5.24 11.40 -52.65%
DPS 0.00 0.00 0.00 0.00 5.85 0.00 0.00 -
NAPS 2.9409 3.7735 3.6951 3.6141 3.2202 3.2427 3.2095 -5.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.88 2.80 2.60 2.60 2.44 2.41 2.55 -
P/RPS 0.56 0.56 0.42 0.38 0.43 0.52 0.45 15.68%
P/EPS 76.11 51.85 19.85 11.98 29.36 45.47 22.37 126.04%
EY 1.31 1.93 5.04 8.35 3.41 2.20 4.47 -55.84%
DY 0.00 0.00 0.00 0.00 2.46 0.00 0.00 -
P/NAPS 0.96 0.73 0.68 0.70 0.74 0.73 0.79 13.86%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 09/06/06 24/02/06 29/11/05 01/09/05 26/05/05 -
Price 2.95 2.85 2.80 2.64 2.45 2.45 2.51 -
P/RPS 0.57 0.57 0.46 0.38 0.43 0.52 0.44 18.81%
P/EPS 77.96 52.78 21.38 12.17 29.48 46.23 22.02 132.11%
EY 1.28 1.89 4.68 8.22 3.39 2.16 4.54 -56.97%
DY 0.00 0.00 0.00 0.00 2.45 0.00 0.00 -
P/NAPS 0.98 0.74 0.73 0.71 0.74 0.75 0.78 16.41%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment